Financials Comefly Outdoor Co., Ltd.

Equities

603908

CNE100002YL8

Recreational Products

End-of-day quote Shanghai S.E. Other stock markets 06:00:00 2024-04-25 pm EDT			5-day change	1st Jan Change
31.05 ^CNY	-1.43%		-6.76%	-16.55%

2023	Comefly Outdoor Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2023	CI
2023	Comefly Outdoor Co., Ltd. Reports Earnings Results for the Half Year Ended June 30, 2023	CI

Valuation

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Capitalization ¹	1,552	2,768	4,059	2,063	2,063	-
Enterprise Value (EV) ¹	1,552	2,768	4,059	2,063	2,063	2,063
P/E ratio	33.7 x	35.5 x	28.8 x	15.1 x	12.5 x	10.5 x
Yield	-	2.17%	1.97%	3.7%	4.65%	4.77%
Capitalization / Revenue	-	3 x	2.83 x	1.38 x	1.2 x	1.02 x
EV / Revenue	-	3 x	2.83 x	1.38 x	1.2 x	1.02 x
EV / EBITDA	-	27.4 x	22 x	9.81 x	8.22 x	7.08 x
EV / FCF	-	-40.5 x	-82.4 x	11.5 x	30.3 x	15.7 x
FCF Yield	-	-2.47%	-1.21%	8.68%	3.3%	6.35%
Price to Book	-	5.91 x	7.6 x	3.53 x	3.26 x	3.08 x
Nbr of stocks (in thousands)	66,690	66,690	66,690	66,446	66,446	-
Reference price ²	23.27	41.50	60.86	31.05	31.05	31.05
Announcement Date	4/26/21	3/9/22	4/12/23	-	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Net sales ¹	-	923.3	1,436	1,499	1,720	2,029
EBITDA ¹	-	101	184.1	210.3	251	291.5
EBIT ¹	-	93.37	174.4	168.9	206	243.3
Operating Margin	-	10.11%	12.14%	11.27%	11.98%	11.99%
Earnings before Tax (EBT) ¹	-	93.47	175.7	169.2	206.4	243.8
Net income ¹	45.97	78.09	140.6	136.8	165.9	197.1
Net margin	-	8.46%	9.79%	9.13%	9.64%	9.72%
EPS ²	0.6900	1.170	2.110	2.050	2.488	2.953
Free Cash Flow ¹	-	-68.33	-49.26	179	68	131
FCF margin	-	-7.4%	-3.43%	11.94%	3.95%	6.46%
FCF Conversion (EBITDA)	-	-	-	85.12%	27.09%	44.94%
FCF Conversion (Net income)	-	-	-	130.84%	41%	66.46%
Dividend per Share ²	-	0.9000	1.200	1.150	1.445	1.480
Announcement Date	4/26/21	3/9/22	4/12/23	-	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2023 S1
Net sales ¹	860
EBITDA	-
EBIT	-
Operating Margin	-
Earnings before Tax (EBT)	-
Net income ¹	97.01
Net margin	11.28%
EPS	-
Dividend per Share	-
Announcement Date	8/29/23

¹CNY in Million

Estimates

Balance Sheet Analysis

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Net Debt	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-
Free Cash Flow ¹	-	-68.3	-49.3	179	68	131
ROE (net income / shareholders' equity)	-	17.5%	28%	23.5%	26.9%	30.3%
ROA (Net income/ Total Assets)	-	-	11.1%	9.1%	9.65%	10.4%
Assets ¹	-	-	1,271	1,503	1,719	1,895
Book Value Per Share ²	-	7.020	8.010	8.810	9.510	10.10
Cash Flow per Share ²	-	-0.8300	0.0200	2.640	1.090	1.960
Capex ¹	-	13.6	50.8	30.3	32	22.5
Capex / Sales	-	1.47%	3.54%	2.02%	1.86%	1.11%
Announcement Date	4/26/21	3/9/22	4/12/23	-	-	-

¹CNY in Million²CNY

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Comefly Outdoor Co., Ltd.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

31.05 CNY

Average target price

47.98 CNY

Spread / Average Target

+54.54%

Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Sporting & Outdoor Goods

	1st Jan change	Capi.
COMEFLY OUTDOOR CO., LTD.	-16.55%	285M
AMER SPORTS OYJ	+4.27%	5.09B
FLUIDRA, S.A.	+5.73%	4.04B
ACUSHNET HOLDINGS CORP.	-1.49%	3.94B
TOPGOLF CALLAWAY BRANDS CORP.	+10.53%	2.92B
TECHNOGYM S.P.A.	-1.16%	1.9B
MIZUNO CORPORATION	+92.11%	1.23B
PELOTON INTERACTIVE, INC.	-48.11%	1.16B
FENIX OUTDOOR INTERNATIONAL AG	-9.30%	853M
MIPS AB	-4.80%	838M

Sporting & Outdoor Goods